BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4965 Hyde Ave, North Charleston, SC, 29405

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Report by:

Sascha Wolf

saschawolf083@gmail.com

Annual Revenue

$32,057

Profit (Cash Flow)

-$9,766

Cash on Cash Return

-153.8%

Annual Revenue

$32,057

AirDNA projects $177/night at 63% occupancy ($40,728). Airbtics projects $131/night at 67% occupancy ($32,057). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 67% occupancy rate, $131 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$24,132$32,699$44,387$60,127
Occupancy59%69%77%86%
Nightly Rate$106$122$149$181

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Back to the 90s! Throwback Vibe, Walkable to Bars!

No image available

$20,288
$104
46%
232$159❌❌❌Y / Y⭐️ 4.7 (31)
Walk to best of Park Circle! Sport vibe+King Bed

No image available

$20,554
$114
43%
232$149❌❌❌Y / Y⭐️ 4.8 (42)
Trendy Park Circle | Near Downtown

No image available

$40,260
$141
74%
221$135❌❌❌Y / Y⭐️ 4.8 (59)
Walkable to Everything Park Circle!

No image available

$39,570
$122
87%
222$120❌❌❌Y / Y⭐️ 5 (62)
Cozy, Modern Townhome - Walk to Park Circle!

No image available

$20,546
$77
61%
233$125❌❌❌Y / Y⭐️ 4.7 (90)
The Chucktown! Walkable to bars+KING bed!

No image available

$23,446
$100
58%
232$149❌❌❌Y / Y⭐️ 4.8 (21)
Charleston Central

No image available

$33,728
$148
61%
222$125❌❌✅Y / Y⭐️ 5 (66)
Park Circle Gem

No image available

$30,892
$107
75%
222$120❌❌❌Y / Y⭐️ 4.8 (28)
Park Circle Home 7 miles DT, 15 miles to Beach

No image available

$48,576
$181
68%
233$170❌❌❌Y / Y⭐️ 4.8 (20)
Park Circle's Gem | Near Downtown and Beaches

No image available

$28,321
$105
70%
221$130❌❌❌Y / Y⭐️ 4.8 (87)
Purple Cottage at Park Circle - New Listing!

No image available

$36,878
$126
76%
221$140❌❌✅Y / Y⭐️ 4.8 (59)
The Marlboro Experience! Skee Ball & Arcade Room!

No image available

$44,592
$193
58%
231$133❌❌✅Y / Y⭐️ 4.9 (101)
Park Circle Escape- Close to DT, Beaches & Airport

No image available

$34,407
$107
82%
221$140❌❌❌Y / Y⭐️ 5 (75)
Your Gateway to Charleston | Bexley Place

No image available

$32,510
$108
77%
221$125❌❌❌Y / Y⭐️ 5 (115)
The Chummy Coconut

No image available

$38,605
$139
75%
222$125❌❌❌Y / Y⭐️ 4.8 (42)
A charming place in Park Circle area.

No image available

$33,455
$127
70%
222$85❌❌❌Y / Y⭐️ 5 (103)
Park Circle Chateau B | Renovated & Walkable

No image available

$35,849
$148
62%
212$130❌❌❌Y / Y⭐️ 4.8 (65)
Boho Bliss: Hot Tub Haven Near Great Dining

No image available

$61,524
$173
93%
212$115❌✅✅Y / Y⭐️ 4.9 (126)
The red door superman colors

No image available

$26,744
$162
44%
212$100❌❌✅Y / Y⭐️ 4.7 (55)
Heart of Park Circle|Peaceful & Private|Fire Pit

No image available

$40,482
$157
67%
212$140❌❌❌Y / Y⭐️ 5 (145)
Park Circle Cottage - Walk to Downtown!

No image available

$31,855
$99
81%
211$115❌❌❌Y / Y⭐️ 5 (125)
The Grayson- heart of Park Circle with huge yard

No image available

$56,972
$181
86%
211$0✅❌✅Y / Y⭐️ 5 (126)
The Heart of Park Circle!

No image available

$33,306
$95
86%
212$125❌❌❌Y / Y⭐️ 4.9 (316)
Four Oaks Cottage at Park Circle

No image available

$50,319
$154
86%
212$130❌❌❌Y / Y⭐️ 5 (96)
Park Circle bungalow

No image available

$28,494
$86
86%
212$100❌❌✅Y / Y⭐️ 4.9 (152)
2BR-STEPS to Food & Nightlife-Minutes to Beaches!

No image available

$28,577
$122
64%
211$0❌❌✅Y / Y⭐️ 5 (367)
Downtown Park Circle Modern

No image available

$27,088
$129
53%
212$105❌❌❌Y / Y⭐️ 4.8 (165)
Park Circle Centrally Located -Walk to Riverfront!

No image available

$22,023
$93
57%
211$100❌❌✅Y / Y⭐️ 4.8 (184)
Downtown Park Circle 2 bed - Walk to Riverfront!

No image available

$27,016
$94
69%
211$100❌❌✅Y / Y⭐️ 4.8 (447)
Oakwood On The Park: Newly Renovated Gem

No image available

$39,500
$138
74%
212$130❌❌✅Y / Y⭐️ 5 (42)
Perfect Location to Park Circle | The Arrow

No image available

$41,684
$133
81%
212$115❌❌✅Y / Y⭐️ 5 (24)
Park Circle Apt-Pet Friendly

No image available

$28,266
$112
60%
212$140❌❌✅Y / Y⭐️ 5 (50)
Pet Friendly Park Circle Apt-Walk to Riverfront

No image available

$28,927
$97
75%
211$100❌❌✅Y / Y⭐️ 4.7 (60)
Island House Blue

No image available

$28,253
$110
68%
212$100❌❌❌Y / Y⭐️ 4.8 (230)
Peaceful Bungalow in Park Circle

No image available

$36,884
$123
79%
212$120❌❌✅Y / Y⭐️ 5 (92)
Pet friendly apt in Park Circle!

No image available

$31,067
$112
66%
213$140❌❌✅Y / Y⭐️ 5 (80)
Park Circle Chateau A | Renovated & Walkable

No image available

$19,994
$116
42%
212$125❌❌❌Y / Y⭐️ 5 (51)
La Petite Fleur Rouge

No image available

$52,492
$191
73%
212$175❌❌❌Y / Y⭐️ 5 (67)
The Palm: Close to Cuisine, Culture & Convenience

No image available

$36,896
$160
59%
212$115❌❌❌N / Y⭐️ 4.9 (78)

Return Metrics

-153.79% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,766-$19,532-$29,298-$39,064-$48,830-$97,660-$292,980
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$9,766-$19,532-$29,298-$39,064-$48,830-$97,660-$292,980

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-153.79%

Payback Period Days

0

Return on Investment

-153.79%

property-location

4965 Hyde Ave North Charleston, South Carolina, 29405-4838

2 bed • 1 bath • 5 guests

Agent

Inquire about this property

Contact Sascha

$2,138

Zestimate

North Charleston

Zoning


Laws

$32,057

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $177/night at 63% occupancy.Projected nightly rate is $131/night at 67% occupancy.

Top 58% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$34,189

Avg annual revenue

67%

Avg occupancy rate

$131

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$35k

$45k

$65k

Sign up to see the data on 40 all comparables

-$9,766

Profit

Revenue

$32,057

Operating Expenses

$16,167

Operating Income

$15,890

Net Effective Rent

$25,656

Profit (Cash Flow)

-$9,766

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-153.79%

Payback Period Days

0